Mortgage payment calculator
See your full monthly cost, not just principal and interest. Adjust price, down payment, rate, taxes and condo fees.
Estimated monthly payment
$3,907/mo
Principal & interest $3,160 · taxes, insurance and fees $748
- Principal & interest$3,16080.9%
- Property tax$59615.3%
- Homeowners insurance$1523.9%
- Mortgage insurance$00.0%
- HOA or condo fee$00.0%
- Loan amount
- $520,000
- Loan-to-value
- 80%
- Total interest
- $617,447
- Total of payments
- $1,137,447principal, interest and MI
- Payoff date
- Sep 2056
- Mortgage insurance
- None20% or more down
Get pre-approved
Estimates only, for illustration, and not a loan offer or commitment to lend. Your rate, taxes, insurance and mortgage insurance will differ. FHA assumes 1.75% upfront and 0.55% annual MIP; VA assumes a first-use funding fee.
$520,000 paid down to $0 by Sep 2056
- Balance
- Principal paid
- Interest paid
Show the data as a table
| Year | Balance | Principal paid | Interest paid |
|---|---|---|---|
| Year 1 (2026) | $513,762 | $6,238 | $31,677 |
| Year 2 (2027) | $507,131 | $12,869 | $62,961 |
| Year 3 (2028) | $500,082 | $19,918 | $93,827 |
| Year 4 (2029) | $492,589 | $27,411 | $124,249 |
| Year 5 (2030) | $484,624 | $35,376 | $154,199 |
| Year 6 (2031) | $476,157 | $43,843 | $183,647 |
| Year 7 (2032) | $467,157 | $52,843 | $212,562 |
| Year 8 (2033) | $457,590 | $62,410 | $240,909 |
| Year 9 (2034) | $447,420 | $72,580 | $268,654 |
| Year 10 (2035) | $436,610 | $83,390 | $295,759 |
| Year 11 (2036) | $425,118 | $94,882 | $322,182 |
| Year 12 (2037) | $412,903 | $107,097 | $347,881 |
| Year 13 (2038) | $399,918 | $120,082 | $372,811 |
| Year 14 (2039) | $386,114 | $133,886 | $396,923 |
| Year 15 (2040) | $371,442 | $148,558 | $420,165 |
| Year 16 (2041) | $355,844 | $164,156 | $442,483 |
| Year 17 (2042) | $339,265 | $180,735 | $463,818 |
| Year 18 (2043) | $321,640 | $198,360 | $484,109 |
| Year 19 (2044) | $302,906 | $217,094 | $503,289 |
| Year 20 (2045) | $282,991 | $237,009 | $521,289 |
| Year 21 (2046) | $261,822 | $258,178 | $538,035 |
| Year 22 (2047) | $239,319 | $280,681 | $553,446 |
| Year 23 (2048) | $215,398 | $304,602 | $567,440 |
| Year 24 (2049) | $189,970 | $330,030 | $579,928 |
| Year 25 (2050) | $162,940 | $357,060 | $590,813 |
| Year 26 (2051) | $134,208 | $385,792 | $599,995 |
| Year 27 (2052) | $103,665 | $416,335 | $607,368 |
| Year 28 (2053) | $71,199 | $448,801 | $612,816 |
| Year 29 (2054) | $36,686 | $483,314 | $616,218 |
| Year 30 (2055) | $0 | $520,000 | $617,447 |
Early payments are mostly interest; the split flips as the balance falls.
- Principal
- Interest
Amortization schedule360 payments, paid off Sep 2056. Select a year to see its months.
| Year | Principal | Interest | Mortgage ins. | Balance |
|---|---|---|---|---|
| $6,238 | $31,677 | $0 | $513,762 | |
| $6,631 | $31,284 | $0 | $507,131 | |
| $7,049 | $30,866 | $0 | $500,082 | |
| $7,493 | $30,422 | $0 | $492,589 | |
| $7,965 | $29,950 | $0 | $484,624 | |
| $8,467 | $29,448 | $0 | $476,157 | |
| $9,000 | $28,915 | $0 | $467,157 | |
| $9,567 | $28,348 | $0 | $457,590 | |
| $10,170 | $27,745 | $0 | $447,420 | |
| $10,811 | $27,104 | $0 | $436,610 | |
| $11,492 | $26,423 | $0 | $425,118 | |
| $12,216 | $25,699 | $0 | $412,903 | |
| $12,985 | $24,930 | $0 | $399,918 | |
| $13,803 | $24,112 | $0 | $386,114 | |
| $14,673 | $23,242 | $0 | $371,442 | |
| $15,597 | $22,318 | $0 | $355,844 | |
| $16,580 | $21,335 | $0 | $339,265 | |
| $17,624 | $20,291 | $0 | $321,640 | |
| $18,735 | $19,180 | $0 | $302,906 | |
| $19,915 | $18,000 | $0 | $282,991 | |
| $21,169 | $16,745 | $0 | $261,822 | |
| $22,503 | $15,412 | $0 | $239,319 | |
| $23,921 | $13,994 | $0 | $215,398 | |
| $25,428 | $12,487 | $0 | $189,970 | |
| $27,030 | $10,885 | $0 | $162,940 | |
| $28,733 | $9,182 | $0 | $134,208 | |
| $30,543 | $7,372 | $0 | $103,665 | |
| $32,467 | $5,448 | $0 | $71,199 | |
| $34,512 | $3,403 | $0 | $36,686 | |
| $36,686 | $1,229 | $0 | $0 |
Figures are estimates for illustration only, based on the inputs above and a first payment next month. They are not a Loan Estimate, a rate quote or a commitment to lend. Every rate and payment on this site is a sample figure.
What goes into your payment
Every number above is an estimate. A loan officer can replace assumptions with your actual taxes, insurance quotes and pricing.
Talk to a loan officerPrincipal and interest
The loan repayment itself. Early payments are mostly interest; by the final years they are mostly principal. A 15-year term raises the payment but cuts total interest by more than half.
Property taxes
Massachusetts towns set their own rates. Boston's owner-occupied rate is close to 0.6% of value after the residential exemption, while many suburbs run 1.1% to 1.6%. Taxes are usually collected monthly in escrow.
Homeowners insurance
Required by every lender. Coastal properties, older homes and triple-deckers often cost more to insure. We estimate 0.28% of the price per year.
Mortgage insurance
With less than 20% down on a conventional loan, PMI protects the lender. It is removed once you reach enough equity. FHA loans have their own mortgage insurance premium.
Condo or HOA fees
Common in Boston and Cambridge condos. Lenders count the full fee in your debt-to-income ratio, so include it for an accurate picture.
Common questions
Most advertised payments show principal and interest only. Taxes, insurance and mortgage insurance can add 25% to 40% to the payment in Massachusetts.
It lowers your payment and may remove PMI, but keeping cash reserves matters too. We can show the payment at 5%, 10% and 20% down side by side.
It is a reliable estimate. Your actual payment depends on your final rate, the town's tax bill, your insurance quote and any condo fee.
Turn estimates into real numbers
Get a pre-approval with your actual rate, taxes and cash to close. Soft credit check, and a local loan officer follows up the same day.
- Soft credit check
- 24-day average close
- 4.9 from 1,284 reviews
